Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $288k initial cash invested.
-17.69%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$6,334
Rent
-$4,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $10,575 expenses = $4,241 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,334
Total Expenses
$10,575
Mortgage P&I
112%
$7,101
Property Taxes
21%
$1,347
Home Insurance
8%
$480
HOA
0%
$0
Property Management
10%
$633
CapEx
5%
$317
Vacancy
6%
$380
Maintenance
5%
$317
Other
0%
$0